Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Consumer Food

Rating :
55/99

BSE: 500825 | NSE: BRITANNIA

3423.40
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3424.00
  •  3440.00
  •  3378.00
  •  3405.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  988317
  •  33759.26
  •  4005.00
  •  3317.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 82,378.16
  • 44.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 83,792.90
  • 1.81%
  • 23.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.55%
  • 0.48%
  • 15.35%
  • FII
  • DII
  • Others
  • 18.4%
  • 10.94%
  • 4.28%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 6.67
  • 5.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.75
  • 8.64
  • 4.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.44
  • 11.21
  • 11.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.01
  • 56.53
  • 56.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.18
  • 20.11
  • 21.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.98
  • 35.18
  • 36.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
3,403.46
3,420.67
-0.50%
3,130.75
2,867.70
9.17%
3,165.61
2,982.68
6.13%
3,419.11
3,048.84
12.14%
Expenses
2,849.68
2,703.74
5.40%
2,625.36
2,413.42
8.78%
2,554.09
2,480.64
2.96%
2,743.72
2,556.64
7.32%
EBITDA
553.78
716.93
-22.76%
505.39
454.28
11.25%
611.52
502.04
21.81%
675.39
492.20
37.22%
EBIDTM
16.27%
20.96%
16.14%
15.84%
19.32%
16.83%
19.75%
16.14%
Other Income
60.47
93.68
-35.45%
63.19
78.62
-19.63%
82.56
65.18
26.66%
73.50
68.15
7.85%
Interest
34.21
25.61
33.58%
23.69
26.99
-12.23%
31.79
23.67
34.31%
29.81
16.14
84.70%
Depreciation
49.07
47.96
2.31%
52.82
48.47
8.97%
48.58
46.70
4.03%
48.49
44.86
8.09%
PBT
530.97
736.95
-27.95%
492.07
457.16
7.64%
613.71
496.85
23.52%
670.07
498.23
34.49%
Tax
144.17
194.37
-25.83%
132.58
84.92
56.12%
161.09
127.27
26.57%
174.98
95.51
83.21%
PAT
386.80
542.58
-28.71%
359.49
372.24
-3.43%
452.62
369.58
22.47%
495.09
402.72
22.94%
PATM
11.36%
15.86%
11.48%
12.98%
14.30%
12.39%
14.48%
13.21%
EPS
16.17
22.68
-28.70%
15.12
15.58
-2.95%
18.92
15.49
22.14%
20.70
16.82
23.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
13,118.93
11,599.55
11,054.67
9,913.99
9,054.09
8,397.23
7,858.42
6,912.71
6,185.41
5,485.37
4,609.38
Net Sales Growth
6.49%
4.93%
11.51%
9.50%
7.82%
6.86%
13.68%
11.76%
12.76%
19.00%
 
Cost Of Goods Sold
7,716.71
6,927.47
6,561.46
6,107.10
5,588.68
5,012.72
4,691.81
4,171.02
3,861.35
3,532.77
3,027.61
Gross Profit
5,402.22
4,672.08
4,493.21
3,806.89
3,465.41
3,384.51
3,166.61
2,741.69
2,324.06
1,952.60
1,581.77
GP Margin
41.18%
40.28%
40.65%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
34.32%
Total Expenditure
10,772.85
9,761.47
9,321.25
8,412.34
7,775.91
7,182.84
6,994.51
6,285.51
5,764.77
5,174.50
4,372.70
Power & Fuel Cost
-
177.70
175.17
128.83
104.28
95.16
110.96
110.72
91.01
72.87
56.54
% Of Sales
-
1.53%
1.58%
1.30%
1.15%
1.13%
1.41%
1.60%
1.47%
1.33%
1.23%
Employee Cost
-
486.69
441.82
401.60
352.61
341.36
280.58
262.66
226.75
211.15
177.49
% Of Sales
-
4.20%
4.00%
4.05%
3.89%
4.07%
3.57%
3.80%
3.67%
3.85%
3.85%
Manufacturing Exp.
-
610.68
621.32
487.59
509.93
510.15
555.68
509.95
467.67
393.22
319.89
% Of Sales
-
5.26%
5.62%
4.92%
5.63%
6.08%
7.07%
7.38%
7.56%
7.17%
6.94%
General & Admin Exp.
-
49.72
53.28
55.78
84.06
72.36
42.49
39.69
33.59
34.69
29.98
% Of Sales
-
0.43%
0.48%
0.56%
0.93%
0.86%
0.54%
0.57%
0.54%
0.63%
0.65%
Selling & Distn. Exp.
-
1,075.51
1,054.21
897.70
830.95
873.47
1,078.84
991.20
887.04
751.83
633.98
% Of Sales
-
9.27%
9.54%
9.05%
9.18%
10.40%
13.73%
14.34%
14.34%
13.71%
13.75%
Miscellaneous Exp.
-
433.70
413.99
333.74
305.40
277.62
234.15
200.27
197.36
177.97
633.98
% Of Sales
-
3.74%
3.74%
3.37%
3.37%
3.31%
2.98%
2.90%
3.19%
3.24%
2.76%
EBITDA
2,346.08
1,838.08
1,733.42
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
310.87
236.68
EBITDA Margin
17.88%
15.85%
15.68%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
5.13%
Other Income
279.72
284.50
206.45
166.37
150.54
124.35
87.96
33.59
52.24
59.14
59.01
Interest
119.50
76.90
9.09
7.59
5.45
4.87
3.86
8.29
41.30
41.60
43.63
Depreciation
198.96
184.81
161.88
142.07
119.27
113.41
144.48
83.18
73.15
61.83
64.91
PBT
2,306.82
1,860.87
1,768.90
1,518.36
1,304.00
1,220.46
803.53
569.32
358.43
266.58
187.15
Tax
612.82
450.70
612.47
514.22
419.67
396.10
261.11
173.58
98.55
66.85
52.94
Tax Rate
26.57%
24.44%
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
28.29%
PAT
1,694.00
1,402.19
1,160.09
1,004.41
884.19
824.32
688.43
395.62
259.80
199.63
134.28
PAT before Minority Interest
1,706.83
1,393.16
1,156.43
1,004.14
884.33
824.36
688.48
395.74
259.88
199.73
134.21
Minority Interest
12.83
9.03
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
-0.10
0.07
PAT Margin
12.91%
12.09%
10.49%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
2.91%
PAT Growth
0.41%
20.87%
15.50%
13.60%
7.26%
19.74%
74.01%
52.28%
30.14%
48.67%
 
EPS
70.32
58.21
48.16
41.69
36.70
34.22
28.58
16.42
10.78
8.29
5.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
4,402.83
4,253.25
3,406.23
2,696.42
2,091.68
1,245.11
798.11
557.87
409.17
326.04
Share Capital
24.05
24.03
24.01
24.00
24.00
23.99
23.99
23.91
23.89
23.89
Total Reserves
4,344.37
4,209.29
3,370.78
2,666.50
2,065.57
1,221.12
774.12
531.67
385.28
302.15
Non-Current Liabilities
818.89
90.73
98.01
41.27
25.53
45.59
60.26
64.30
210.16
624.50
Secured Loans
766.06
61.92
84.57
31.40
37.68
43.33
28.42
27.20
27.01
431.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.69
45.50
Long Term Provisions
13.16
11.45
8.87
7.62
6.83
5.65
3.93
4.67
120.38
125.33
Current Liabilities
2,565.30
1,851.41
1,647.97
1,345.40
1,329.84
1,476.87
1,246.12
1,259.04
1,220.54
666.19
Trade Payables
1,116.28
1,140.51
994.09
757.31
769.08
703.42
556.69
393.51
387.04
268.03
Other Current Liabilities
461.99
365.13
325.02
278.90
261.05
259.45
241.53
277.42
589.78
170.88
Short Term Borrowings
747.99
76.10
93.65
84.31
86.13
96.88
119.76
314.15
117.02
127.57
Short Term Provisions
239.04
269.67
235.21
224.88
213.58
417.12
328.14
273.96
126.70
99.71
Total Liabilities
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05
1,618.81
Net Block
1,863.71
1,673.57
1,330.61
1,144.74
950.24
844.07
847.59
736.80
624.39
504.89
Gross Block
2,601.76
2,179.60
1,667.78
1,342.97
1,041.27
1,717.13
1,599.97
1,388.54
1,215.54
1,054.69
Accumulated Depreciation
738.05
506.03
337.17
198.23
91.03
873.06
752.38
651.74
591.15
549.80
Non Current Assets
4,147.70
2,701.73
2,014.07
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
862.16
795.13
Capital Work in Progress
39.55
101.24
202.82
30.07
90.07
48.37
107.09
147.30
111.26
12.82
Non Current Investment
1,898.93
741.13
237.47
327.25
372.64
77.06
35.02
35.29
35.96
142.37
Long Term Loans & Adv.
308.95
127.85
213.95
218.00
274.95
102.47
71.07
101.99
90.55
135.05
Other Non Current Assets
36.56
57.94
29.22
26.39
37.49
25.05
0.00
0.00
0.00
0.00
Current Assets
3,674.97
3,526.34
3,151.28
2,339.24
1,724.12
1,672.98
1,046.10
862.09
979.89
823.68
Current Investments
1,008.77
749.88
856.80
174.85
415.74
440.88
162.85
72.91
212.55
246.14
Inventories
740.96
781.38
652.79
661.45
440.65
404.04
420.27
374.67
431.76
346.95
Sundry Debtors
320.36
394.24
304.60
179.16
170.61
135.81
108.70
122.81
113.01
80.96
Cash & Bank
122.85
109.82
186.42
120.76
87.65
226.33
109.07
102.93
61.33
76.88
Other Current Assets
1,482.03
139.56
111.92
90.72
609.47
465.92
245.21
188.77
161.24
72.75
Short Term Loans & Adv.
1,233.78
1,351.46
1,038.75
1,112.30
551.58
453.49
243.18
187.96
156.97
68.42
Net Current Assets
1,109.67
1,674.93
1,503.31
993.84
394.28
196.11
-200.02
-396.95
-240.65
157.49
Total Assets
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05
1,618.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1,484.53
1,155.78
1,248.77
441.28
959.23
584.46
671.48
319.80
246.12
296.46
PBT
1,843.86
1,768.90
1,518.36
1,304.00
1,220.46
949.59
569.32
358.43
266.58
187.15
Adjustment
16.53
-14.50
-1.40
-14.77
9.06
-89.00
61.80
66.70
48.95
65.31
Changes in Working Capital
127.39
-2.49
228.27
-451.36
132.93
25.34
226.15
-16.09
-17.91
77.80
Cash after chg. in Working capital
1,987.78
1,751.91
1,745.23
837.87
1,362.45
885.93
857.27
409.04
297.62
330.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-503.25
-596.13
-496.46
-396.59
-403.22
-301.47
-185.79
-89.24
-51.50
-33.80
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,531.62
-855.53
-956.26
-149.85
-705.20
-450.30
-245.64
28.18
-64.78
-117.85
Net Fixed Assets
-254.25
-265.57
-482.09
-239.27
252.31
-12.37
-123.89
-155.57
-151.83
-47.46
Net Investments
-1,495.51
-480.68
-585.96
306.17
-260.29
-288.05
-93.39
149.34
116.06
-54.36
Others
218.14
-109.28
111.79
-216.75
-697.22
-149.88
-28.36
34.41
-29.01
-16.03
Cash from Financing Activity
57.94
-352.68
-231.75
-295.08
-246.18
-181.37
-357.34
-378.15
-168.41
-165.80
Net Cash Inflow / Outflow
10.85
-52.43
60.76
-3.65
7.85
-47.21
68.50
-30.17
12.93
12.81
Opening Cash & Equivalents
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02
39.09
26.28
Closing Cash & Equivalent
75.26
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02
39.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
181.64
176.17
141.39
112.10
87.07
51.90
33.27
23.24
17.13
13.65
ROA
19.83%
20.30%
21.71%
23.47%
26.51%
28.23%
19.83%
13.95%
11.54%
8.59%
ROE
32.39%
30.32%
33.00%
37.00%
49.44%
67.39%
58.47%
53.88%
54.33%
44.09%
ROCE
37.12%
44.36%
47.48%
51.92%
67.83%
81.56%
61.26%
40.97%
31.47%
24.49%
Fixed Asset Turnover
5.12
6.06
6.64
7.82
6.25
4.84
4.70
4.82
4.88
4.50
Receivable days
10.66
10.94
8.84
6.85
6.48
5.56
6.01
6.86
6.38
6.06
Inventory Days
22.70
22.45
24.01
21.57
17.87
18.74
20.64
23.47
25.63
25.60
Payable days
43.74
42.93
39.15
36.84
38.64
33.35
28.23
25.36
23.73
18.24
Cash Conversion Cycle
-10.38
-9.54
-6.30
-8.42
-14.29
-9.05
-1.58
4.97
8.29
13.42
Total Debt/Equity
0.35
0.04
0.06
0.05
0.06
0.12
0.19
0.68
1.48
1.90
Interest Cover
24.98
195.60
201.05
240.27
251.61
247.01
69.68
9.68
7.41
5.29

News Update:


  • Britannia Industries' consolidated net profit fall by 29% in Q1
    31st Jul 2021, 10:28 AM

    Total consolidated income of the company marginally decreased by 1,43% at Rs 3,463.93 crore for Q1FY22

    Read More
  • Britannia Industries to invest Rs 94 crore for expansion at Odisha plant
    23rd Jul 2021, 15:13 PM

    This expansion will increase its capacity by 85 percent to 65,000 metric tonnes per annum

    Read More
  • Britannia Industries offers insurance coverage to 10,000 sales personnel, merchandisers
    22nd Jun 2021, 13:45 PM

    The company is offering a term insurance policy

    Read More
  • Britannia Industries gets nod to raise Rs 698.51 crore through bonus debentures
    3rd Jun 2021, 17:21 PM

    The bonus debenture committee of the board of directors of the company approved the allotment of unsecured, non-convertible, redeemable, fully paid up debentures having a face value of Rs 29 each

    Read More
  • Britannia Industries reports 3% fall in Q4 consolidated net profit
    28th Apr 2021, 10:01 AM

    The company has reported a standalone net profit of Rs 353.46 crore for the quarter ended March 31, 2021

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.